Flat E14 1 bed 1 bath

15-03 One Park Drive, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£282,500First Year

Profit From Rental Income

After 5 Years

£61,058

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£86,712

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£53,736	£54,542	£55,906	£57,303	£59,022	£280,509
Total Expenses	£40,701	£40,827	£41,007	£41,190	£41,405	£205,129
Profit Before Tax	£13,035	£13,715	£14,899	£16,113	£17,618	£75,380
Profit After Tax	£10,559	£11,109	£12,068	£13,052	£14,270	£61,058
Change In Property Value	£8	£8	£16,800	£29,989	£39,906	£86,712
Net Return	£10,567	£11,117	£28,869	£43,040	£54,177	£147,770
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change